[BONIA] QoQ TTM Result on 30-Sep-2024 [#1]

Stock
[BONIA] BONIA CORPORATION BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -29.13%
YoY- -50.89%
Quarter Report
Latest QR
Upcoming QR
BONIA's Result
BONIA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 397,423 413,665 421,997 407,759 402,533 397,885 400,161 -0.45%
PBT 40,349 52,885 62,010 61,444 69,487 76,002 80,718 -36.93%
Tax -11,412 -12,961 -17,470 -14,996 -14,528 -13,392 -9,969 9.40%
NP 28,937 39,924 44,540 46,448 54,959 62,610 70,749 -44.80%
-
NP to SH 23,964 33,814 38,305 40,221 48,799 55,008 62,810 -47.30%
-
Tax Rate 28.28% 24.51% 28.17% 24.41% 20.91% 17.62% 12.35% -
Total Cost 368,486 373,741 377,457 361,311 347,574 335,275 329,412 7.73%
-
Net Worth 421,281 437,144 436,380 431,576 422,873 427,194 416,521 0.75%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 16,070 16,079 24,119 24,119 24,119 24,119 36,179 -41.69%
Div Payout % 67.06% 47.55% 62.97% 59.97% 49.43% 43.85% 57.60% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 421,281 437,144 436,380 431,576 422,873 427,194 416,521 0.75%
NOSH 200,543 201,571 201,571 201,571 201,571 201,571 201,571 -0.33%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.28% 9.65% 10.55% 11.39% 13.65% 15.74% 17.68% -
ROE 5.69% 7.74% 8.78% 9.32% 11.54% 12.88% 15.08% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 198.17 205.81 209.95 202.87 200.27 197.96 199.09 -0.30%
EPS 11.95 16.82 19.06 20.01 24.28 27.37 31.25 -47.22%
DPS 8.00 8.00 12.00 12.00 12.00 12.00 18.00 -41.67%
NAPS 2.1007 2.1749 2.1711 2.1472 2.1039 2.1254 2.0723 0.90%
Adjusted Per Share Value based on latest NOSH - 200,543
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 198.17 206.27 210.43 203.33 200.72 198.40 199.54 -0.45%
EPS 11.95 16.86 19.10 20.06 24.33 27.43 31.32 -47.30%
DPS 8.00 8.02 12.03 12.03 12.03 12.03 18.04 -41.76%
NAPS 2.1007 2.1798 2.176 2.152 2.1086 2.1302 2.077 0.75%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.57 1.68 1.87 1.80 1.79 1.83 2.40 -
P/RPS 0.79 0.82 0.89 0.89 0.89 0.92 1.21 -24.68%
P/EPS 13.14 9.99 9.81 9.00 7.37 6.69 7.68 42.91%
EY 7.61 10.01 10.19 11.12 13.56 14.96 13.02 -30.02%
DY 5.10 4.76 6.42 6.67 6.70 6.56 7.50 -22.61%
P/NAPS 0.75 0.77 0.86 0.84 0.85 0.86 1.16 -25.16%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 27/05/24 29/02/24 30/11/23 25/08/23 29/05/23 -
Price 1.47 1.64 1.74 1.73 1.71 1.88 1.95 -
P/RPS 0.74 0.80 0.83 0.85 0.85 0.95 0.98 -17.03%
P/EPS 12.30 9.75 9.13 8.65 7.04 6.87 6.24 57.01%
EY 8.13 10.26 10.95 11.57 14.20 14.56 16.03 -36.32%
DY 5.44 4.88 6.90 6.94 7.02 6.38 9.23 -29.63%
P/NAPS 0.70 0.75 0.80 0.81 0.81 0.88 0.94 -17.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment